| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 205 425.00 | | 205 425.00 | 205 425.00 |
BZ Other receivables | 4 498.00 | | 4 498.00 | 4 498.00 |
CF Cash and cash equivalents | 8 134.00 | | 8 134.00 | 8 134.00 |
CJ TOTAL (II) | 12 632.00 | | 12 632.00 | 12 632.00 |
CO Grand total (0 to V) | 218 057.00 | | 218 057.00 | 218 057.00 |
CS Evaluated investments - equity method | 205 425.00 | | 205 425.00 | 205 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 800.00 | 27 800.00 | | 27 800.00 |
DB Share, merger, contribution premiums, etc. | 64 356.00 | | | 64 356.00 |
DD Legal reserve (1) | 2 780.00 | 2 780.00 | | 2 780.00 |
DG Other reserves | 122 292.00 | 95 617.00 | | 122 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 104.00 | 91 031.00 | | -3 104.00 |
DL TOTAL (I) | 214 124.00 | 217 228.00 | | 214 124.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 606.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 566.00 | 7 935.00 | | 3 566.00 |
DX Trade payables and related accounts | 367.00 | 1 071.00 | | 367.00 |
EC TOTAL (IV) | 3 933.00 | 13 613.00 | | 3 933.00 |
EE Grand total (I to V) | 218 057.00 | 230 840.00 | | 218 057.00 |
EG Accrued income and payables due within one year | 3 933.00 | 13 613.00 | | 3 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 734.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 4 044.00 | |
GG - OPERATING RESULT (I - II) | | | -4 044.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 64 356.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 167.00 | |
GU Total financial expenses (VI) | | | 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 3 944.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 944.00 | | |
HK Income tax | -1 108.00 | -1 616.00 | | -1 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 93 300.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 104.00 | 2 269.00 | | 3 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 104.00 | 91 031.00 | | -3 104.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 205 425.00 | | | 205 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 425.00 | |
I4 DECREASES Grand Total | | | 205 425.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 425.00 | | | 205 425.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 367.00 | 367.00 | | 367.00 |
VI Group and Associates | 3 566.00 | 3 566.00 | | 3 566.00 |
VK Loans repaid during the year | 4 606.00 | | | 4 606.00 |
VM Income taxes | 4 498.00 | 4 498.00 | | 4 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 498.00 | 4 498.00 | | 4 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 933.00 | 3 933.00 | | 3 933.00 |
